[EITA] YoY TTM Result on 31-Mar-2015 [#2]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
31-Mar-2015 [#2]
Profit Trend
QoQ- 24.03%
YoY- 4.73%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/06/12 CAGR
Revenue 252,692 295,598 243,828 214,219 196,806 196,884 173,476 6.75%
PBT 19,150 36,468 22,695 20,637 19,500 17,955 17,565 1.51%
Tax -4,647 -8,849 -6,370 -5,553 -5,130 -4,462 -4,896 -0.90%
NP 14,503 27,619 16,325 15,084 14,370 13,493 12,669 2.37%
-
NP to SH 14,627 27,093 16,254 14,983 14,306 13,420 12,626 2.58%
-
Tax Rate 24.27% 24.27% 28.07% 26.91% 26.31% 24.85% 27.87% -
Total Cost 238,189 267,979 227,503 199,135 182,436 183,391 160,807 7.06%
-
Net Worth 163,794 157,300 133,899 124,799 111,800 106,599 87,316 11.55%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/06/12 CAGR
Div 3,900 7,800 5,200 5,200 3,900 4,341 3,204 3.47%
Div Payout % 26.66% 28.79% 31.99% 34.71% 27.26% 32.35% 25.38% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/06/12 CAGR
Net Worth 163,794 157,300 133,899 124,799 111,800 106,599 87,316 11.55%
NOSH 130,000 130,000 130,000 130,000 130,000 130,000 130,000 0.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/06/12 CAGR
NP Margin 5.74% 9.34% 6.70% 7.04% 7.30% 6.85% 7.30% -
ROE 8.93% 17.22% 12.14% 12.01% 12.80% 12.59% 14.46% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/06/12 CAGR
RPS 194.38 227.38 187.56 164.78 151.39 151.45 147.02 4.97%
EPS 11.25 20.84 12.50 11.53 11.00 10.32 10.70 0.87%
DPS 3.00 6.00 4.00 4.00 3.00 3.34 2.72 1.71%
NAPS 1.26 1.21 1.03 0.96 0.86 0.82 0.74 9.69%
Adjusted Per Share Value based on latest NOSH - 130,000
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/06/12 CAGR
RPS 84.05 98.33 81.11 71.26 65.46 65.49 57.70 6.75%
EPS 4.87 9.01 5.41 4.98 4.76 4.46 4.20 2.60%
DPS 1.30 2.59 1.73 1.73 1.30 1.44 1.07 3.44%
NAPS 0.5448 0.5232 0.4454 0.4151 0.3719 0.3546 0.2904 11.55%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/06/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 29/06/12 -
Price 1.55 1.62 1.38 1.22 1.17 0.675 0.72 -
P/RPS 0.80 0.71 0.74 0.74 0.77 0.45 0.49 8.89%
P/EPS 13.78 7.77 11.04 10.59 10.63 6.54 6.73 13.26%
EY 7.26 12.86 9.06 9.45 9.41 15.29 14.86 -11.70%
DY 1.94 3.70 2.90 3.28 2.56 4.95 3.77 -10.90%
P/NAPS 1.23 1.34 1.34 1.27 1.36 0.82 0.97 4.21%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/06/12 CAGR
Date 28/05/18 24/05/17 25/05/16 27/05/15 29/05/14 20/05/13 - -
Price 1.37 2.07 1.39 1.31 1.40 0.79 0.00 -
P/RPS 0.70 0.91 0.74 0.79 0.92 0.52 0.00 -
P/EPS 12.18 9.93 11.12 11.37 12.72 7.65 0.00 -
EY 8.21 10.07 9.00 8.80 7.86 13.07 0.00 -
DY 2.19 2.90 2.88 3.05 2.14 4.23 0.00 -
P/NAPS 1.09 1.71 1.35 1.36 1.63 0.96 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment